0.628
Revenue€M
1.536
1.579
1.622
1.656
1.739
1.821
1.851
1.963
2.013
2.050
0.674
3.34%
3.13%
47
28.35
Revenue growth%
34.57
35.14
37.79
35.51
37.55
36.71
38.77
39.86
41.29
38.43
27.31
38.77
37.67
59
20.89
Gross margin%
2.87
0.88
0.40
0.45
0.40
0.40
0.40
0.40
3.30
2.73
16.48
0.40
0.43
47
14.68
Operating margin%
23.27
21.51
20.26
17.87
18.13
19.26
17.39
17.01
14.44
14.63
8.03
17.01
18.00
68
10.27
Net margin%
27.45
28.60
28.25
27.91
28.21
26.79
24.39
21.49
23.69
24.88
19.69
24.39
27.12
80
9.568
P/E ratio (avg)x
36.02
37.99
38.00
34.67
35.21
35.21
37.06
42.28
39.07
42.48
19.98
39.07
37.52
55
12.05
EV/EBITx
7.933
7.414
6.659
6.247
5.715
4.841
4.206
4.203
4.129
3.522
23.98
4.203
5.278
47
3.07
FCF yield (avg)%
26.79
28.79
26.67
26.59
26.07
26.61
25.46
27.72
29.46
28.55
24.78
27.72
26.73
30
4.00
FCF margin%
6.86
5.70
4.01
1.62
2.43
0.84
0.40
0.40
2.53
0.43
16.19
0.43
2.02
52
1.300
FCF / Net incomex
0.606
0.616
0.684
0.702
0.775
0.939
1.052
1.147
1.193
1.386
0.816
1.147
0.857
71
11.90
ROIC%
9.82
10.81
11.07
12.23
11.79
13.17
11.30
11.51
10.08
10.84
4.97
11.30
11.18
43
9.70
Return on equity%
15.88
17.42
16.18
16.54
14.33
15.47
16.24
13.63
11.84
13.20
27.98
13.63
15.68
33
19.93
Return on assets%
4.30
7.07
4.40
4.46
6.89
5.49
5.57
6.53
8.63
10.22
27.46
6.53
6.05
78
0.19
EPS€
0.27
0.30
0.30
0.34
0.39
0.41
0.43
0.47
0.45
0.46
0.20
3.36%
6.46%
—
27.67
EPS growth%
2.94
2.99
1.48
1.00
1.85
0.83
2.03
4.38
2.80
1.40
22.46
2.03
1.94
75
0.14
Bookvalue per sh€
0.13
0.14
0.14
0.17
0.20
0.20
0.22
0.22
0.23
0.26
0.16
5.78%
7.09%
—
0.09
FCF per share€
0.07
0.08
0.08
0.08
0.08
0.09
0.09
0.10
0.12
0.14
0.18
11.66%
6.40%
—
0.15
Dividend per sh€
0.15
0.13
0.14
0.15
0.14
0.15
0.14
0.15
0.16
0.16
0.03
2.78%
1.26%
—
6.01
Div yield (avg)%
25.70
24.47
23.41
26.34
29.28
28.02
30.23
30.79
31.84
28.90
28.45
30.23
28.46
15
4.79
Payout ratio%
24.46
23.11
22.00
22.50
21.67
23.19
21.73
24.18
22.94
22.94
12.50
22.94
22.94
45
6.037
Shares (diluted)M
7.218
7.446
7.626
7.987
8.470
9.293
9.003
10.12
10.41
9.670
6.403
2.69%
3.03%
89
2.85
Buyback yield%
22.63
24.05
25.37
24.40
24.85
27.46
29.18
29.74
27.63
28.42
16.60
28.42
26.41
84
1.244
D/E ratiox
2.357
2.698
3.096
3.635
4.237
4.864
5.363
5.231
5.207
5.814
0.934
5.231
4.550
46
1.219
Enterprise value€M
0.427
0.432
0.412
0.413
0.437
0.423
0.406
0.447
0.429
0.445
0.254
0.41%
(0.10%)
63
2.069
LT debt€M
1.845
1.806
1.894
1.983
2.294
2.130
2.370
2.619
2.874
3.031
0.206
5.73%
4.39%
19
Revenue
€2.050M
3.13%
1.00×
Cost of revenue
€1.045M
3.17%
1.00×
Operating expenses
€0.278M
2.68%
0.96×
Goodwill & intangibles
18.53%